|
I. Cashflow from operating activities
|
|
|
|
|
|
|
1. Proceeds from sales
|
121,321
|
139,761
|
400,496
|
534,215
|
115,867
|
|
2. Payment to suppliers
|
-80,583
|
-88,692
|
-274,609
|
-392,022
|
-88,132
|
|
3. Payroll
|
-22,401
|
-10,520
|
-45,381
|
-59,846
|
-22,841
|
|
4. Interest expense
|
-446
|
-365
|
-1,103
|
-1,142
|
-237
|
|
5. Business income tax paid
|
-4,883
|
-3,500
|
-13,783
|
-18,865
|
-5,595
|
|
6. VAT Paid
|
|
0
|
|
|
|
|
7. Other receipts from operating activities
|
14,121
|
12,459
|
40,346
|
56,408
|
10,178
|
|
8. Other payments from oprerating activities
|
-18,710
|
-18,873
|
-66,761
|
-93,290
|
-36,174
|
|
Net cashflow from operating activities
|
8,420
|
30,270
|
39,205
|
25,458
|
-26,934
|
|
II. Cashflow from investing activities
|
|
|
|
|
|
|
1. Purchases of fixed assets
|
-636
|
636
|
-9,412
|
-22,575
|
-560
|
|
2. Proceeds from disposals of fixed assets
|
398
|
-398
|
362
|
362
|
|
|
3. Purchases of debt instruments of other entities
|
|
-5,903
|
|
|
|
|
4. Proceeds from sales of debt instruments of other entities
|
|
398
|
|
|
|
|
5. Investment in other entities
|
|
|
|
|
|
|
6. Proceeds from disinvestment in other entities
|
|
|
|
|
|
|
7. Dividends and interest received
|
387
|
912
|
2,499
|
6,104
|
625
|
|
Net cashflow from investing activities
|
148
|
-4,355
|
-6,552
|
-16,109
|
64
|
|
III. Cashflow from financing activities
|
|
|
|
|
|
|
1. Proceeds from issue of shares
|
|
|
|
|
|
|
2. Purchase issued shares from other entities
|
|
|
|
|
|
|
3. Proceeds from borrowings
|
|
|
|
12,890
|
|
|
4. Repayments of borrowing
|
-5,323
|
-5,323
|
-15,969
|
-32,845
|
-1,100
|
|
5. Purchases of fixed assets and investment properties
|
|
|
|
|
|
|
6. Repayments of financial leases
|
|
|
|
|
|
|
7. Dividends paid
|
|
|
-30,812
|
-30,812
|
|
|
8. Purchase of funds
|
|
|
|
|
|
|
Net cashflow from financing activities
|
-5,323
|
-5,323
|
-46,781
|
-50,768
|
-1,100
|
|
Net cashflow of the year
|
3,245
|
20,591
|
-14,128
|
-41,420
|
-27,969
|
|
Cash and cash equivalents at the beginning of year
|
90,089
|
93,334
|
113,941
|
113,941
|
72,518
|
|
Effect of foreign exchange differences
|
|
16
|
22
|
-3
|
0
|
|
Cash and cash equivalents at the end of year
|
93,334
|
113,941
|
99,835
|
72,518
|
44,549
|